Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $172k initial cash invested.
-14.17%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,938
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $5,970 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$5,970
Mortgage P&I
93%
$3,674
Property Taxes
18%
$697
Home Insurance
7%
$259
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433